Duplicate Video With New Assets

I have a 1 min 45 sec to 1 min 55 sec YouTube promo (see: https://www.youtube.com/watch?v=2QjEixcjLkI) that I need rebuilt from scratch. The goal is to replicate the pacing, cuts, transitions, and overall motion graphics style, but swap in my own assets and copy... (Budget: $250 - $750 USD, Jobs: Adobe Premiere Pro, After Effects, Video Editing, Video Post-editing, Video Processing, Video Services)